https://bright-media01.prd.brightmls.com/bright/images/0000/8028/7564/8396/802875648396_1024_768_WM_CQm9gPiXipvych-e.jpg

Back to Search

2972 On The Rocks POINT

Kissimmee, FL, 34747

For Sale $439,990 ($284.78 per Sq Ft)

$439,990 ($284.78 per Sq Ft)

☆☆☆☆☆★★★★★
Not Rated
(0)

3 Bedrooms
3 Bathrooms
1,545 Sq Ft
1,307 Sq Ft

Description

Welcome to Paradise. Margaritaville Orlando 3 Bedroom 3 Bath Villa Turnkey Ready for your Personal Vacation Home or Short Term Rental investment property. The Villa showcases an MRO approved City Furniture/Housewares Package, ceiling fans, upgraded appliances, sleek QUARTZ countertops, and beautiful 'wood 'ceramic tile flooring. A high-capacity washer and dryer conveniently located on the second floor. Resort features multiple pools, a state-of-the-art gym, H2O on-site water park, Sunset Walk Restaurants, bars, live music, retail, and more! Terrific location just minutes from DISNEY with free shuttle to the Disney, Universal and Sea World Parks. Furniture/Housewares Package included in list price. Don't Delay !

Loading map...

Amenities

Garage

Pool

Garden

Security System

Internet

Telephone

Heating

Fireplace

Balcony & Patio

TV / Cable

Laundry

Hardwood Floors

Spa

Air Conditioning

Solar Power

Floor Plan

Great Views

Natural Light

Quiet

Water View

Elevator

Guest Unit(s)

Furnished

220 Volt

Property Details

List Price	$439,990
Property Type	Townhome
Usable Sqft	1,545
Number of Stories	0 stories
Parking Spots	0 spots
Year Built	2022
Last Sold	Unknown
Sold Price	Unknown
HOA Fees:	$646
Association Name:	Artemis Lifestyles / Amanda Narehood
Association Amenities:	Unknown

APN #	042527501600010160
MLS #	O6159203
Property ID	318973424
Lot Sqft	1,307
Zoning	RESI
Days on Market	488
Original List Price	$545,000
Applicances	Dishwasher, Disposal, Dryer, Electric Water Heater, Ice Maker, Microwave, Range, Washer%
Date Updated	February 16, 2025
Date Created	November 21, 2023

Mortgage Center

Listed Price

Down Payment

Compare rates

Interest Rate

Show Advance Options

Property Tax

Home Insurance

Per Month

HOA Dues

Per Month

Include Property Taxes

Include Home Insurance

Include HOA Dues

CanvasJS.com

Your payment
$3,243
per month

Mortgage Calculator

See your potential mortage payment

Principle & Interest

Property Taxes

Home Insurance

HOA Dues

CanvasJS.com

Estimated payment	$3,243 /mo
Loan amount	$439,990
Down payment	$0
Interest rate	7.5%
Loan term	30 years
Taxes & insurance included?	YES
Property tax	1.2%/YR
Homeowner's insurance	$67/mo
HOA dues	$0/mo

Payment Breakdown

CanvasJS.com

Your payment
$3,243
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $668,009 in interest.

MONTH	PRINCIPAL & INTEREST	PRINCIPAL	INTEREST	PRINCIPAL REMAINING
1	$3,076	$326	$2,750	$439,664
2	$3,076	$328	$2,748	$439,336
3	$3,076	$330	$2,746	$439,006
4	$3,076	$332	$2,744	$438,673
5	$3,076	$334	$2,742	$438,339
6	$3,076	$336	$2,740	$438,003
7	$3,076	$338	$2,738	$437,664
8	$3,076	$341	$2,735	$437,324
9	$3,076	$343	$2,733	$436,981
10	$3,076	$345	$2,731	$436,636
11	$3,076	$347	$2,729	$436,289
12	$3,076	$349	$2,727	$435,940
13	$3,076	$351	$2,725	$435,589
14	$3,076	$354	$2,722	$435,235
15	$3,076	$356	$2,720	$434,879
16	$3,076	$358	$2,718	$434,521
17	$3,076	$360	$2,716	$434,161
18	$3,076	$362	$2,714	$433,798
19	$3,076	$365	$2,711	$433,434
20	$3,076	$367	$2,709	$433,067
21	$3,076	$369	$2,707	$432,697
22	$3,076	$372	$2,704	$432,326
23	$3,076	$374	$2,702	$431,952
24	$3,076	$376	$2,700	$431,575
25	$3,076	$379	$2,697	$431,197
26	$3,076	$381	$2,695	$430,816
27	$3,076	$383	$2,693	$430,432
28	$3,076	$386	$2,690	$430,047
29	$3,076	$388	$2,688	$429,658
30	$3,076	$391	$2,685	$429,268
31	$3,076	$393	$2,683	$428,875
32	$3,076	$396	$2,680	$428,479
33	$3,076	$398	$2,678	$428,081
34	$3,076	$400	$2,676	$427,681
35	$3,076	$403	$2,673	$427,278
36	$3,076	$406	$2,670	$426,872
37	$3,076	$408	$2,668	$426,464
38	$3,076	$411	$2,665	$426,053
39	$3,076	$413	$2,663	$425,640
40	$3,076	$416	$2,660	$425,225
41	$3,076	$418	$2,658	$424,806
42	$3,076	$421	$2,655	$424,385
43	$3,076	$424	$2,652	$423,962
44	$3,076	$426	$2,650	$423,535
45	$3,076	$429	$2,647	$423,106
46	$3,076	$432	$2,644	$422,675
47	$3,076	$434	$2,642	$422,241
48	$3,076	$437	$2,639	$421,804
49	$3,076	$440	$2,636	$421,364
50	$3,076	$442	$2,634	$420,921
51	$3,076	$445	$2,631	$420,476
52	$3,076	$448	$2,628	$420,028
53	$3,076	$451	$2,625	$419,577
54	$3,076	$454	$2,622	$419,124
55	$3,076	$456	$2,620	$418,667
56	$3,076	$459	$2,617	$418,208
57	$3,076	$462	$2,614	$417,746
58	$3,076	$465	$2,611	$417,281
59	$3,076	$468	$2,608	$416,813
60	$3,076	$471	$2,605	$416,342
61	$3,076	$474	$2,602	$415,868
62	$3,076	$477	$2,599	$415,391
63	$3,076	$480	$2,596	$414,911
64	$3,076	$483	$2,593	$414,428
65	$3,076	$486	$2,590	$413,943
66	$3,076	$489	$2,587	$413,454
67	$3,076	$492	$2,584	$412,962
68	$3,076	$495	$2,581	$412,467
69	$3,076	$498	$2,578	$411,969
70	$3,076	$501	$2,575	$411,467
71	$3,076	$504	$2,572	$410,963
72	$3,076	$507	$2,569	$410,456
73	$3,076	$511	$2,565	$409,945
74	$3,076	$514	$2,562	$409,431
75	$3,076	$517	$2,559	$408,914
76	$3,076	$520	$2,556	$408,394
77	$3,076	$524	$2,552	$407,870
78	$3,076	$527	$2,549	$407,343
79	$3,076	$530	$2,546	$406,813
80	$3,076	$533	$2,543	$406,280
81	$3,076	$537	$2,539	$405,743
82	$3,076	$540	$2,536	$405,203
83	$3,076	$543	$2,533	$404,660
84	$3,076	$547	$2,529	$404,113
85	$3,076	$550	$2,526	$403,562
86	$3,076	$554	$2,522	$403,009
87	$3,076	$557	$2,519	$402,452
88	$3,076	$561	$2,515	$401,891
89	$3,076	$564	$2,512	$401,327
90	$3,076	$568	$2,508	$400,759
91	$3,076	$571	$2,505	$400,188
92	$3,076	$575	$2,501	$399,613
93	$3,076	$578	$2,498	$399,034
94	$3,076	$582	$2,494	$398,452
95	$3,076	$586	$2,490	$397,867
96	$3,076	$589	$2,487	$397,277
97	$3,076	$593	$2,483	$396,684
98	$3,076	$597	$2,479	$396,088
99	$3,076	$600	$2,476	$395,487
100	$3,076	$604	$2,472	$394,883
101	$3,076	$608	$2,468	$394,275
102	$3,076	$612	$2,464	$393,663
103	$3,076	$616	$2,460	$393,048
104	$3,076	$619	$2,457	$392,428
105	$3,076	$623	$2,453	$391,805
106	$3,076	$627	$2,449	$391,178
107	$3,076	$631	$2,445	$390,547
108	$3,076	$635	$2,441	$389,911
109	$3,076	$639	$2,437	$389,272
110	$3,076	$643	$2,433	$388,629
111	$3,076	$647	$2,429	$387,982
112	$3,076	$651	$2,425	$387,331
113	$3,076	$655	$2,421	$386,676
114	$3,076	$659	$2,417	$386,017
115	$3,076	$663	$2,413	$385,353
116	$3,076	$668	$2,408	$384,686
117	$3,076	$672	$2,404	$384,014
118	$3,076	$676	$2,400	$383,338
119	$3,076	$680	$2,396	$382,658
120	$3,076	$684	$2,392	$381,974
121	$3,076	$689	$2,387	$381,285
122	$3,076	$693	$2,383	$380,592
123	$3,076	$697	$2,379	$379,895
124	$3,076	$702	$2,374	$379,193
125	$3,076	$706	$2,370	$378,487
126	$3,076	$710	$2,366	$377,777
127	$3,076	$715	$2,361	$377,062
128	$3,076	$719	$2,357	$376,342
129	$3,076	$724	$2,352	$375,618
130	$3,076	$728	$2,348	$374,890
131	$3,076	$733	$2,343	$374,157
132	$3,076	$738	$2,338	$373,420
133	$3,076	$742	$2,334	$372,677
134	$3,076	$747	$2,329	$371,931
135	$3,076	$751	$2,325	$371,179
136	$3,076	$756	$2,320	$370,423
137	$3,076	$761	$2,315	$369,662
138	$3,076	$766	$2,310	$368,897
139	$3,076	$770	$2,306	$368,126
140	$3,076	$775	$2,301	$367,351
141	$3,076	$780	$2,296	$366,571
142	$3,076	$785	$2,291	$365,786
143	$3,076	$790	$2,286	$364,996
144	$3,076	$795	$2,281	$364,201
145	$3,076	$800	$2,276	$363,402
146	$3,076	$805	$2,271	$362,597
147	$3,076	$810	$2,266	$361,787
148	$3,076	$815	$2,261	$360,972
149	$3,076	$820	$2,256	$360,152
150	$3,076	$825	$2,251	$359,327
151	$3,076	$830	$2,246	$358,497
152	$3,076	$835	$2,241	$357,662
153	$3,076	$841	$2,235	$356,821
154	$3,076	$846	$2,230	$355,975
155	$3,076	$851	$2,225	$355,124
156	$3,076	$856	$2,220	$354,268
157	$3,076	$862	$2,214	$353,406
158	$3,076	$867	$2,209	$352,539
159	$3,076	$873	$2,203	$351,666
160	$3,076	$878	$2,198	$350,788
161	$3,076	$884	$2,192	$349,904
162	$3,076	$889	$2,187	$349,015
163	$3,076	$895	$2,181	$348,121
164	$3,076	$900	$2,176	$347,220
165	$3,076	$906	$2,170	$346,314
166	$3,076	$912	$2,164	$345,403
167	$3,076	$917	$2,159	$344,486
168	$3,076	$923	$2,153	$343,563
169	$3,076	$929	$2,147	$342,634
170	$3,076	$935	$2,141	$341,699
171	$3,076	$940	$2,136	$340,759
172	$3,076	$946	$2,130	$339,813
173	$3,076	$952	$2,124	$338,861
174	$3,076	$958	$2,118	$337,903
175	$3,076	$964	$2,112	$336,938
176	$3,076	$970	$2,106	$335,968
177	$3,076	$976	$2,100	$334,992
178	$3,076	$982	$2,094	$334,010
179	$3,076	$988	$2,088	$333,021
180	$3,076	$995	$2,081	$332,027
181	$3,076	$1,001	$2,075	$331,026
182	$3,076	$1,007	$2,069	$330,019
183	$3,076	$1,013	$2,063	$329,005
184	$3,076	$1,020	$2,056	$327,986
185	$3,076	$1,026	$2,050	$326,960
186	$3,076	$1,033	$2,044	$325,927
187	$3,076	$1,039	$2,037	$324,888
188	$3,076	$1,045	$2,031	$323,843
189	$3,076	$1,052	$2,024	$322,791
190	$3,076	$1,059	$2,017	$321,732
191	$3,076	$1,065	$2,011	$320,667
192	$3,076	$1,072	$2,004	$319,595
193	$3,076	$1,079	$1,997	$318,517
194	$3,076	$1,085	$1,991	$317,431
195	$3,076	$1,092	$1,984	$316,339
196	$3,076	$1,099	$1,977	$315,240
197	$3,076	$1,106	$1,970	$314,135
198	$3,076	$1,113	$1,963	$313,022
199	$3,076	$1,120	$1,956	$311,902
200	$3,076	$1,127	$1,949	$310,776
201	$3,076	$1,134	$1,942	$309,642
202	$3,076	$1,141	$1,935	$308,501
203	$3,076	$1,148	$1,928	$307,354
204	$3,076	$1,155	$1,921	$306,199
205	$3,076	$1,162	$1,914	$305,036
206	$3,076	$1,170	$1,906	$303,867
207	$3,076	$1,177	$1,899	$302,690
208	$3,076	$1,184	$1,892	$301,506
209	$3,076	$1,192	$1,884	$300,314
210	$3,076	$1,199	$1,877	$299,115
211	$3,076	$1,207	$1,869	$297,909
212	$3,076	$1,214	$1,862	$296,695
213	$3,076	$1,222	$1,854	$295,473
214	$3,076	$1,229	$1,847	$294,244
215	$3,076	$1,237	$1,839	$293,007
216	$3,076	$1,245	$1,831	$291,762
217	$3,076	$1,252	$1,824	$290,509
218	$3,076	$1,260	$1,816	$289,249
219	$3,076	$1,268	$1,808	$287,981
220	$3,076	$1,276	$1,800	$286,705
221	$3,076	$1,284	$1,792	$285,421
222	$3,076	$1,292	$1,784	$284,129
223	$3,076	$1,300	$1,776	$282,828
224	$3,076	$1,308	$1,768	$281,520
225	$3,076	$1,317	$1,760	$280,204
226	$3,076	$1,325	$1,751	$278,879
227	$3,076	$1,333	$1,743	$277,546
228	$3,076	$1,341	$1,735	$276,204
229	$3,076	$1,350	$1,726	$274,855
230	$3,076	$1,358	$1,718	$273,497
231	$3,076	$1,367	$1,709	$272,130
232	$3,076	$1,375	$1,701	$270,755
233	$3,076	$1,384	$1,692	$269,371
234	$3,076	$1,392	$1,684	$267,979
235	$3,076	$1,401	$1,675	$266,577
236	$3,076	$1,410	$1,666	$265,167
237	$3,076	$1,419	$1,657	$263,749
238	$3,076	$1,428	$1,648	$262,321
239	$3,076	$1,436	$1,640	$260,885
240	$3,076	$1,445	$1,631	$259,439
241	$3,076	$1,455	$1,622	$257,985
242	$3,076	$1,464	$1,612	$256,521
243	$3,076	$1,473	$1,603	$255,048
244	$3,076	$1,482	$1,594	$253,566
245	$3,076	$1,491	$1,585	$252,075
246	$3,076	$1,501	$1,575	$250,575
247	$3,076	$1,510	$1,566	$249,065
248	$3,076	$1,519	$1,557	$247,545
249	$3,076	$1,529	$1,547	$246,017
250	$3,076	$1,538	$1,538	$244,478
251	$3,076	$1,548	$1,528	$242,930
252	$3,076	$1,558	$1,518	$241,373
253	$3,076	$1,567	$1,509	$239,805
254	$3,076	$1,577	$1,499	$238,228
255	$3,076	$1,587	$1,489	$236,641
256	$3,076	$1,597	$1,479	$235,044
257	$3,076	$1,607	$1,469	$233,437
258	$3,076	$1,617	$1,459	$231,820
259	$3,076	$1,627	$1,449	$230,193
260	$3,076	$1,637	$1,439	$228,555
261	$3,076	$1,648	$1,428	$226,908
262	$3,076	$1,658	$1,418	$225,250
263	$3,076	$1,668	$1,408	$223,582
264	$3,076	$1,679	$1,397	$221,903
265	$3,076	$1,689	$1,387	$220,214
266	$3,076	$1,700	$1,376	$218,514
267	$3,076	$1,710	$1,366	$216,804
268	$3,076	$1,721	$1,355	$215,083
269	$3,076	$1,732	$1,344	$213,351
270	$3,076	$1,743	$1,333	$211,609
271	$3,076	$1,753	$1,323	$209,856
272	$3,076	$1,764	$1,312	$208,091
273	$3,076	$1,775	$1,301	$206,316
274	$3,076	$1,787	$1,289	$204,529
275	$3,076	$1,798	$1,278	$202,731
276	$3,076	$1,809	$1,267	$200,923
277	$3,076	$1,820	$1,256	$199,102
278	$3,076	$1,832	$1,244	$197,271
279	$3,076	$1,843	$1,233	$195,428
280	$3,076	$1,855	$1,221	$193,573
281	$3,076	$1,866	$1,210	$191,707
282	$3,076	$1,878	$1,198	$189,829
283	$3,076	$1,890	$1,186	$187,939
284	$3,076	$1,901	$1,175	$186,038
285	$3,076	$1,913	$1,163	$184,125
286	$3,076	$1,925	$1,151	$182,200
287	$3,076	$1,937	$1,139	$180,262
288	$3,076	$1,949	$1,127	$178,313
289	$3,076	$1,962	$1,114	$176,351
290	$3,076	$1,974	$1,102	$174,378
291	$3,076	$1,986	$1,090	$172,392
292	$3,076	$1,999	$1,077	$170,393
293	$3,076	$2,011	$1,065	$168,382
294	$3,076	$2,024	$1,052	$166,358
295	$3,076	$2,036	$1,040	$164,322
296	$3,076	$2,049	$1,027	$162,273
297	$3,076	$2,062	$1,014	$160,211
298	$3,076	$2,075	$1,001	$158,137
299	$3,076	$2,088	$988	$156,049
300	$3,076	$2,101	$975	$153,948
301	$3,076	$2,114	$962	$151,834
302	$3,076	$2,127	$949	$149,707
303	$3,076	$2,140	$936	$147,567
304	$3,076	$2,154	$922	$145,413
305	$3,076	$2,167	$909	$143,246
306	$3,076	$2,181	$895	$141,065
307	$3,076	$2,194	$882	$138,871
308	$3,076	$2,208	$868	$136,663
309	$3,076	$2,222	$854	$134,441
310	$3,076	$2,236	$840	$132,205
311	$3,076	$2,250	$826	$129,956
312	$3,076	$2,264	$812	$127,692
313	$3,076	$2,278	$798	$125,414
314	$3,076	$2,292	$784	$123,122
315	$3,076	$2,306	$770	$120,815
316	$3,076	$2,321	$755	$118,495
317	$3,076	$2,335	$741	$116,159
318	$3,076	$2,350	$726	$113,809
319	$3,076	$2,365	$711	$111,444
320	$3,076	$2,379	$697	$109,065
321	$3,076	$2,394	$682	$106,671
322	$3,076	$2,409	$667	$104,261
323	$3,076	$2,424	$652	$101,837
324	$3,076	$2,440	$636	$99,397
325	$3,076	$2,455	$621	$96,943
326	$3,076	$2,470	$606	$94,473
327	$3,076	$2,486	$590	$91,987
328	$3,076	$2,501	$575	$89,486
329	$3,076	$2,517	$559	$86,969
330	$3,076	$2,532	$544	$84,437
331	$3,076	$2,548	$528	$81,888
332	$3,076	$2,564	$512	$79,324
333	$3,076	$2,580	$496	$76,744
334	$3,076	$2,596	$480	$74,148
335	$3,076	$2,613	$463	$71,535
336	$3,076	$2,629	$447	$68,906
337	$3,076	$2,645	$431	$66,261
338	$3,076	$2,662	$414	$63,599
339	$3,076	$2,679	$397	$60,920
340	$3,076	$2,695	$381	$58,225
341	$3,076	$2,712	$364	$55,513
342	$3,076	$2,729	$347	$52,784
343	$3,076	$2,746	$330	$50,038
344	$3,076	$2,763	$313	$47,275
345	$3,076	$2,781	$295	$44,494
346	$3,076	$2,798	$278	$41,696
347	$3,076	$2,815	$261	$38,881
348	$3,076	$2,833	$243	$36,048
349	$3,076	$2,851	$225	$33,197
350	$3,076	$2,869	$207	$30,329
351	$3,076	$2,886	$190	$27,442
352	$3,076	$2,904	$172	$24,538
353	$3,076	$2,923	$153	$21,615
354	$3,076	$2,941	$135	$18,674
355	$3,076	$2,959	$117	$15,715
356	$3,076	$2,978	$98	$12,737
357	$3,076	$2,996	$80	$9,741
358	$3,076	$3,015	$61	$6,726
359	$3,076	$3,034	$42	$3,692
360	$3,076	$3,053	$23	$0

Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.

Listing Provided By

Brian Webber an agent of .

© 2025 STELLAR MLS. All rights reserved. Some listings on this website are from STELLAR as of February 16, 2025 The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.